N

Neowiz
KOSDAQ:095660

Watchlist Manager
Neowiz
KOSDAQ:095660
Watchlist
Price: 25 300 KRW 1.2%
Market Cap: 553.1B KRW

Relative Value

The Relative Value of one Neowiz stock under the Base Case scenario is hidden KRW. Compared to the current market price of 25 300 KRW, Neowiz is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

Neowiz Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
76
vs Industry
50
Median 3Y
1.4
Median 5Y
1.8
Industry
1.5
Forward
1.3
vs History
26
vs Industry
2
Median 3Y
23.6
Median 5Y
11.3
Industry
17.1
Forward
12
vs History
65
vs Industry
27
Median 3Y
13.7
Median 5Y
14.3
Industry
11.1
vs History
61
vs Industry
13
Median 3Y
38.6
Median 5Y
34.6
Industry
15.3
vs History
71
vs Industry
59
Median 3Y
1
Median 5Y
1.2
Industry
1.8
vs History
76
vs Industry
70
Median 3Y
0.7
Median 5Y
1
Industry
1.6
Forward
0.6
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
3.5
vs History
85
vs Industry
49
Median 3Y
4.7
Median 5Y
5.8
Industry
8.8
Forward
3.4
vs History
84
vs Industry
42
Median 3Y
6.3
Median 5Y
7
Industry
12.4
Forward
4.3
vs History
69
vs Industry
44
Median 3Y
6.2
Median 5Y
7.6
Industry
10.4
vs History
76
vs Industry
41
Median 3Y
6.5
Median 5Y
9.1
Industry
12.5
vs History
69
vs Industry
69
Median 3Y
0.8
Median 5Y
1
Industry
1.5

Multiples Across Competitors

Competitors Multiples
Neowiz Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
KR
Neowiz
KOSDAQ:095660
553.1B KRW 1.3 24.5 3.3 4.1
CN
Blue Hat Interactive Entertainment Technology
NASDAQ:BHAT
97.2T USD 5 121 907.9 -10 696 307.6 -17 256 208 -16 945 659.5
CN
NetEase Inc
NASDAQ:NTES
92.9B USD 5.8 17.9 13.5 14.3
SG
Sea Ltd
NYSE:SE
77.6B USD 3.7 54.7 42.9 42.9
JP
Nintendo Co Ltd
TSE:7974
11.8T JPY 6.8 32.1 30.1 31.7
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
US
Roblox Corp
NYSE:RBLX
52.8B USD 11.8 -54.5 -56.4 -45.6
US
Electronic Arts Inc
NASDAQ:EA
50.8B USD 7 57.4 32.7 40.9
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
45.8B USD 7.4 -11.5 53.4 -126.5
CN
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
144.4B CNY 4.2 38.3 24.1 24.1
JP
Nexon Co Ltd
TSE:3659
3.2T JPY 7.5 28.4 19.7 21.6
P/E Multiple
Earnings Growth PEG
KR
N
Neowiz
KOSDAQ:095660
Average P/E: 35.9
24.5
180%
0.1
CN
Blue Hat Interactive Entertainment Technology
NASDAQ:BHAT
Negative Multiple: -10 696 307.6 N/A N/A
CN
NetEase Inc
NASDAQ:NTES
17.9
17%
1.1
SG
Sea Ltd
NYSE:SE
54.7
97%
0.6
JP
Nintendo Co Ltd
TSE:7974
32.1
31%
1
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -54.5 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
57.4
33%
1.7
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -11.5 N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
38.3
94%
0.4
JP
N
Nexon Co Ltd
TSE:3659
28.4
1%
28.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
N
Neowiz
KOSDAQ:095660
Average EV/EBITDA: 27.1
3.3
15%
0.2
CN
Blue Hat Interactive Entertainment Technology
NASDAQ:BHAT
Negative Multiple: -17 256 208 N/A N/A
CN
NetEase Inc
NASDAQ:NTES
13.5
16%
0.8
SG
Sea Ltd
NYSE:SE
42.9
75%
0.6
JP
Nintendo Co Ltd
TSE:7974
30.1
36%
0.8
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -56.4 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
32.7
20%
1.6
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
53.4
60%
0.9
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
24.1
54%
0.4
JP
N
Nexon Co Ltd
TSE:3659
19.7
7%
2.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
N
Neowiz
KOSDAQ:095660
Average EV/EBIT: 26.1
4.1
26%
0.2
CN
Blue Hat Interactive Entertainment Technology
NASDAQ:BHAT
Negative Multiple: -16 945 659.5 N/A N/A
CN
NetEase Inc
NASDAQ:NTES
14.3
16%
0.9
SG
Sea Ltd
NYSE:SE
42.9
88%
0.5
JP
Nintendo Co Ltd
TSE:7974
31.7
N/A N/A
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -45.6 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
40.9
26%
1.6
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -126.5 N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
24.1
48%
0.5
JP
N
Nexon Co Ltd
TSE:3659
21.6
N/A N/A